Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,248£40,852£41,464£42,501£43,564£208,629
Total Expenses£41,526£41,599£41,670£41,785£41,901£208,481
Profit Before Tax£-1,278£-747£-206£717£1,662£147
Profit After Tax £-1,278£-747£-206£693£1,346£-192
Change In Property Value£12£23,000£41,055£54,633£38,061£156,761
Net Return£-1,267£22,253£40,849£55,326£39,407£156,569
Return From Rental Income (%)0%0%0%0%0%0%
Total Net Return (%)0%6%10%14%10%39%